Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.89% first-year return on $117k initial cash invested.
-10.89%
Cash On Cash
4.72%
Cap Rate
0.72
DSCR
$3,799
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,799 income − $4,863 expenses = $1,064 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,799
Total Expenses
$4,863
Mortgage P&I
81%
$3,072
Property Taxes
16%
$598
Home Insurance
5%
$205
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0